BNBCalc Short Term Rental Investment Analysis Via Luigi Giuseppe Faravelli, Milano, Lombardia, 20149

3 bed • 3.5 bath • 6 guests • €1,600,000

BNB

Calc

Annual Revenue

€124,169

Profit (Cash Flow)

€14,949

Cap Rate

6.3%

Annual Revenue

€124,169

AirDNA projects €244/night at 57% occupancy ($50,770). Airbtics projects €303/night at 70% occupancy ($77,568). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 87% occupancy rate, €391 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	€45,981	€73,471	€126,318	€164,446
Occupancy	58%	70%	87%	94%
Nightly Rate	€214	€283	€391	€469

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bright and modern apartment next 2 MICO/BIT	€42,597	€122	91%	3	1	1	€94	❌	❌	❌	Y / Y	⭐️ 4.5 (27)
Modigliani Golden House	€108,160	€389	76%	3	1	2	€0	✅	✅	❌	Y / Y	⭐️ 4.8 (41)
Uca14. Luxury large 3BRs private terrace Citylife	€68,634	€332	56%	3	2	2	€91	❌	❌	❌	Y / Y	⭐️ 5 (55)
Terrace in the center of Milan [MiCo-Citylife]	€109,276	€322	92%	3	2	2	€113	❌	❌	❌	Y / Y	⭐️ 5 (130)
vigliani 27	€46,145	€129	98%	3	1	1	€0	❌	❌	✅	Y / Y	⭐️ 4.7 (82)
Luxury apartment 170mq, close to City Life, Mico.	€57,100	€227	68%	3	3	2	€72	❌	❌	❌	Y / Y	⭐️ 5 (77)
W Apartments -Duplex Milano Centro	€111,587	€350	87%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4.8 (138)
Esclusivo 130MQ con balcone nel cuore di Milano	€173,952	€504	94%	3	2	2	€41	❌	❌	✅	Y / Y	⭐️ 5 (234)
Attico con terrazzo panoramico	€62,517	€180	94%	3	2	2	€62	❌	❌	❌	Y / Y	⭐️ 4.9 (103)
Fantastic new luxury flat CITYLIFE/MICO/ARCO PACE	€82,889	€451	50%	3	2	1	€156	❌	✅	❌	Y / Y	⭐️ 4.8 (117)
Sarpi Apartment	€72,513	€301	63%	3	3	2	€124	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Appartamento in zona centrale	€76,604	€540	37%	3	3	2	€104	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
ArcoResidence- large apartment 20’ walk from DUOMO	€93,023	€256	98%	3	2	2	€83	❌	❌	❌	Y / Y	⭐️ 4.9 (84)
Appartamento Luminoso: 3 Camere (2 Queen+1 Double)	€41,131	€132	83%	3	1	2	€52	❌	❌	❌	Y / Y	⭐️ 4.8 (97)
Montestella - Casa Indipendente	€72,669	€422	47%	3	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.7 (177)
Bright and comfy in a beautiful contemporary home	€56,704	€340	45%	3	2	1	€104	❌	✅	❌	Y / Y	⭐️ 4.5 (60)
Villa Olivowith private terrace & Jacuzzi+3Beds!	€108,722	€437	68%	3	2	2	€0	❌	✅	❌	Y / Y	⭐️ 4.8 (93)
Milano Bramante	€53,490	€248	59%	3	2	4	€0	❌	❌	❌	Y / Y	⭐️ 5 (41)
Comfortable, large and elegant apt	€34,812	€115	80%	3	2	2	€67	❌	❌	❌	Y / Y	⭐️ 4.9 (377)
Appartamento per 6 persone centro città	€46,926	€228	56%	3	2	3	€72	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
Italianway - The B Village Superior - 46	€79,426	€315	67%	3	3	1	€82	❌	❌	❌	N / N	⭐️ 4.2 (53)
Homy Mascheroni	€40,361	€174	63%	3	2	3	€72	❌	❌	❌	Y / Y	⭐️ 4.6 (71)
Detached House just 550m from Lancetti FS!	€49,765	€156	83%	3	2	1	€156	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Loft in [Brera]	€134,479	€408	89%	3	2	3	€104	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
Three bedroom apartment in the centre of the city	€63,971	€248	70%	3	1	1	€20	❌	❌	❌	N / Y	⭐️ 5 (60)
Your quite 2 floors nest in Milan best district.	€34,980	€105	89%	3	2	2	€52	❌	❌	✅	Y / Y	⭐️ 4.8 (275)
Charming and elegant flat in front of Cenacolo	€43,189	€250	44%	3	2	2	€83	❌	❌	❌	Y / Y	⭐️ 5 (27)
CHARMING BRIGHT NEW FLAT DOWNTOWN CORE MILANO	€47,344	€135	95%	3	2	2	€67	❌	❌	❌	Y / Y	⭐️ 4.8 (427)
Arco della Pace top apartment	€27,832	€125	60%	3	2	2	€41	❌	❌	✅	Y / Y	⭐️ 4.3 (41)
Easylife - Elegant attic 2 min from Sempione Park	€145,764	€468	84%	3	3	1	€124	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Beautiful four-room apartment in the city center	€154,761	€489	86%	3	4	2	€83	❌	❌	❌	Y / Y	⭐️ 5 (59)
The Brera Residence	€69,910	€275	68%	3	2	5	€88	❌	❌	✅	Y / Y	⭐️ 4.7 (37)
Zebra Milano-Brera DLuxe Apartment	€126,253	€399	86%	3	3	2	€104	❌	❌	❌	N / Y	⭐️ 4.8 (25)
Luxury apartment with private pool & Spa	€200,770	€844	65%	3	4	1	€0	✅	✅	✅	Y / Y	⭐️ 5 (52)
Lussuoso Pentalocale in CityLife	€68,873	€261	71%	3	2	1	€62	❌	❌	❌	Y / Y	⭐️ 4.7 (62)
Classbnb - Ampio appartamento zona Expo	€90,778	€259	91%	3	2	1	€156	❌	❌	❌	Y / Y	⭐️ 5 (6)
Moderno e luminoso attico sulla città	€64,208	€293	58%	3	2	2	€156	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
ShortMi Montello	€100,851	€336	82%	3	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (37)

Return Metrics

3.99% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€14,948	€29,897	€44,845	€59,794	€74,743	€149,486	€448,458
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€1,279,999	€1,279,999	€1,279,999	€1,279,999	€1,279,999	€1,279,999	€1,279,999
Down Payment	€320,000	€320,000	€320,000	€320,000	€320,000	€320,000	€320,000
Property Appreciation	€48,000	€97,440	€148,363	€200,814	€254,838	€550,266	€2,283,619
Total Return	€1,662,948	€1,727,337	€1,793,209	€1,860,608	€1,929,581	€2,299,752	€4,332,078

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.99%

Cap Rate

6.26%

Return on Investment

22.83%

Via Luigi Giuseppe Faravelli Milano, Lombardia, 20149

3 bed • 3.5 bath • 6 guests

Purchase Price

Airbnb Investor Score

€14,948

Annual Profit

6.3%

Cap Rate

4.0%

Cash on Cash

€124,169

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects €244/night at 57% occupancy ($50,770.11). Airbtics projects €303/night at 70% occupancy ($77,568).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

€77,851

Avg annual revenue

70%

Avg occupancy rate

€303

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

€25k

€80k

€140k

€200k

€14,949

Profit

Revenue

€124,169

Operating Expenses

€23,889

Operating Income

€100,280

Mortgage & Taxes

€85,331

Profit (Cash Flow)

€14,949

€374,392

Cash Investment

Down Payment

€320,000

Renos & Furnishing

€6,392

Closing Costs

€48,000

Total

€374,392

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.99%

Cap Rate

6.26%

Return on Investment

22.83%